[YB] YoY Quarter Result on 31-Dec-2001 [#4]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
View:
Show?
Quarter Result
31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 32,669 29,761 28,472 0 -
PBT 9,594 8,256 5,745 0 -
Tax -2,704 -955 -266 0 -
NP 6,890 7,301 5,479 0 -
-
NP to SH 6,890 7,301 5,479 0 -
-
Tax Rate 28.18% 11.57% 4.63% - -
Total Cost 25,779 22,460 22,993 0 -
-
Net Worth 164,656 156,907 153,796 0 -
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 22,380 16,010 - - -
Div Payout % 324.83% 219.30% - - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 164,656 156,907 153,796 0 -
NOSH 159,860 160,109 160,204 0 -
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 21.09% 24.53% 19.24% 0.00% -
ROE 4.18% 4.65% 3.56% 0.00% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 20.44 18.59 17.77 0.00 -
EPS 4.31 4.56 3.42 0.00 -
DPS 14.00 10.00 0.00 0.00 -
NAPS 1.03 0.98 0.96 0.78 9.70%
Adjusted Per Share Value based on latest NOSH - 0
31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 11.21 10.21 9.77 0.00 -
EPS 2.36 2.51 1.88 0.00 -
DPS 7.68 5.49 0.00 0.00 -
NAPS 0.5651 0.5385 0.5278 0.78 -10.17%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/04 31/12/03 31/12/02 - -
Price 1.82 1.31 1.01 0.00 -
P/RPS 8.91 7.05 5.68 0.00 -
P/EPS 42.23 28.73 29.53 0.00 -
EY 2.37 3.48 3.39 0.00 -
DY 7.69 7.63 0.00 0.00 -
P/NAPS 1.77 1.34 1.05 0.00 -
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 22/02/05 26/02/04 27/02/03 - -
Price 1.78 1.67 1.00 0.00 -
P/RPS 8.71 8.98 5.63 0.00 -
P/EPS 41.30 36.62 29.24 0.00 -
EY 2.42 2.73 3.42 0.00 -
DY 7.87 5.99 0.00 0.00 -
P/NAPS 1.73 1.70 1.04 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment